[DAYANG] QoQ Cumulative Quarter Result on 31-Dec-2007

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 134,413 63,275 94,275 0 0 0 0 -
PBT 68,892 49,924 58,376 0 0 0 0 -
Tax -11,941 -6,654 -30,348 0 0 0 0 -
NP 56,951 43,270 28,028 0 0 0 0 -
-
NP to SH 56,951 43,270 28,028 0 0 0 0 -
-
Tax Rate 17.33% 13.33% 51.99% - - - - -
Total Cost 77,462 20,005 66,247 0 0 0 0 -
-
Net Worth 166,704 122,462 2,994,058 0 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,853 - - - - - -
Div Payout % - 22.77% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 166,704 122,462 2,994,058 0 0 0 0 -
NOSH 193,842 140,761 46,534 0 0 0 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 42.37% 68.38% 29.73% 0.00% 0.00% 0.00% 0.00% -
ROE 34.16% 35.33% 0.94% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.34 44.95 202.59 0.00 0.00 0.00 0.00 -
EPS 29.38 30.74 60.23 0.00 0.00 0.00 0.00 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 64.34 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.61 5.47 8.14 0.00 0.00 0.00 0.00 -
EPS 4.92 3.74 2.42 0.00 0.00 0.00 0.00 -
DPS 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1058 2.5861 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 - - - - - -
Price 1.00 1.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.44 2.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.40 3.77 0.00 0.00 0.00 0.00 0.00 -
EY 29.38 26.50 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 6.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 30/07/08 22/04/08 - - - - -
Price 0.77 1.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.11 2.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.62 3.74 0.00 0.00 0.00 0.00 0.00 -
EY 38.16 26.73 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 6.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.32 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment